LAUVØYA EIENDOM AS

7770 FLATANGER

Finances

Return on Equity

−14,15 %

Current Ratio

0,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	115 000	111 000	116 000	130 000
Net Income	−90 000	−1 298 000	−226 000	390 000
Total Assets	1 856 000	1 762 000	3 044 000	3 279 000
Total Equity	636 000	726 000	2 023 000	3 249 000

Income (NOK)	2022	2021	2020	2019
Revenue	115 000	111 000	116 000	130 000
Expenditure	607 000	174 000	123 000	100 000
Operating Profit	−492 000	−63 000	−7 000	30 000
Financial Income	16 000	14 000	21 000	372 000
Financial Costs	0	1 261 000	240 000	0
Financial Balance	16 000	−1 247 000	−219 000	372 000
Earnings Before Tax	−475 000	−1 311 000	−225 000	402 000
Tax	−386 000	−13 000	0	11 000
Net Income	−90 000	−1 298 000	−226 000	390 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 784 000	1 408 000	1 458 000	1 857 000
Total Current Assets	72 000	355 000	1 586 000	1 423 000
Total Assets	1 856 000	1 762 000	3 044 000	3 279 000
Total Retained Equity	−2 868 000	−2 778 000	−1 480 000	−1 255 000
Total Equity	636 000	726 000	2 023 000	3 249 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 220 000	1 037 000	1 021 000	31 000
Total Equity and Debt	1 856 000	1 762 000	3 044 000	3 279 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	115 000	111 000	116 000	130 000
Revenue	115 000	111 000	116 000	130 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	38 000	120 000	38 000	38 000
Impairment	0	0	0	0
Expenditure	607 000	174 000	123 000	100 000
Operating Profit	−492 000	−63 000	−7 000	30 000
Financial Income	16 000	14 000	21 000	372 000
Financial Costs	0	1 261 000	240 000	0
Financial Balance	16 000	−1 247 000	−219 000	372 000
Dividends	0	0	0	0
Net Income	−90 000	−1 298 000	−226 000	390 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	439 000	53 000	40 000	36 000
Real Eastate	893 000	931 000	1 051 000	1 089 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	893 000	931 000	1 051 000	1 089 000
Total Fiancial Fixed Assets	453 000	424 000	367 000	732 000
Total Fixed Assets	1 784 000	1 408 000	1 458 000	1 857 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	72 000	349 000	1 582 000	1 420 000
Total Current Assets	72 000	355 000	1 586 000	1 423 000
Total Assets	1 856 000	1 762 000	3 044 000	3 279 000
Total Equity	636 000	726 000	2 023 000	3 249 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	20 000	17 000	16 000	15 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 200 000	1 020 000	1 000 000	0
Total Current Debt	1 220 000	1 037 000	1 021 000	31 000
Total Equity and Debt	1 856 000	1 762 000	3 044 000	3 279 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−14,15 %	−178,79 %	−11,17 %	12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−427,83 %	−56,76 %	−6,03 %	23,08 %
Current Ratio	0,06	0,34	1,55	45,9
Quick Ratio	0,06	0,34	1,55	45,9
Equity Ratio	0,34	0,41	0,66	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %